
4778 Crystal Rose Drive, Mississauga
East Credit · Investor guide
$1,799,000
Estimated Value
$1,401,000
Based on neighbourhood averages
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SAM MCDADI REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
7
Bathrooms
5
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,800/mo
Based on East Credit neighbourhood rental data for 7-bed Detached
Remarks
Welcome to this beautifully renovated executive residence in the heart of East Credit, where modern comfort, and exceptional versatility converge. Offering over 4,300 sq. ft. of finished living space, including a beautifully appointed 3-bedroom lower-level suite, this turnkey home is perfectly suited for growing families, multi-generational living, or those looking for long-term value and additional income. A soaring open-to-above living room with a sun-filled window creates an unforgettable first impression, flowing effortlessly into elegant entertaining spaces and a warm, inviting family room anchored by a classic wood-burning fireplace. The renovated chef-inspired kitchen features granite countertops, a centre island and a walkout to a private backyard complete with a spacious concrete patio, perfect for summer dinners, morning coffee, or evenings around the fire. Thoughtfully designed for modern living, the main floor also offers a dedicated home office, a convenient mudroom, and direct garage access. Above, the spacious primary retreat is a true escape, complete with dual walk-in closets and a spa-inspired ensuite featuring a freestanding soaker tub and an oversized glass shower. Three additional generously sized bedrooms provide ample space for family and guests. Below, the fully self-contained 3 bedroom suite adds outstanding flexibility with two full bathrooms, a contemporary kitchen, separate laundry, and private living space, ideal for extended family, live-in support, or rental income. Set in one of Mississauga's most established and family-friendly neighbourhoods, you'll enjoy top-rated schools, beautiful parks, Square One, Erin Mills Town Centre, GO Transit, major highways, and every everyday convenience just minutes away. Beautifully updated, exceptionally functional, and move-in ready, this is the kind of home that grows with you for years to come.
MississaugaInvestor.ca
4778 Crystal Rose Drive
Detached · 7bd/5ba · ~3,250 sqft
$1,799,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.05%
Monthly Cash Flow
-$6,704/mo
Estimated Rent
$4,800/mo
Cash-on-Cash
-20.35%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,800 |
| Mortgage | −$8,281 |
| Property Tax | −$1,259 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,499 |
| Vacancy (5%) | −$240 |
| Cash Flow | -$6,704/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$57,600 |
| Vacancy (5%) | −$2,880 |
| Property Tax | −$15,112 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$17,990 |
| Annual NOI | $18,918 |
| Cap Rate | 1.05% |
Cash Required to Close
| Down Payment (20%) | $359,800 |
| Ontario Land Transfer Tax | $32,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $395,255 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.